Valuation Apple Inc. Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 23:35:19 22/09/2023 HKT			5-day change	1st Jan Change
164.00 ^EUR	-48.75%		-.--%	+2.50%

07:08pm	Apple tests China's CXMT memory chips for iPhones and MacBooks, WSJ reports	RE
08-08	Apple says Mac users in China can connect to Alibaba's Qwen AI service	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,402,990	2,438,897	2,664,542	3,463,350	3,791,126	4,572,794	-	-
Change	-	1.49%	9.25%	29.98%	9.46%	20.62%	-	-
Enterprise Value (EV) ¹	2,337,193	2,389,857	2,613,531	3,413,329	3,757,363	4,505,193	4,466,281	4,433,810
Change	-	2.25%	9.36%	30.6%	10.08%	19.9%	-0.86%	-0.73%
P/E	25.9x	24.8x	27.8x	37.5x	34.2x	35.6x	32.8x	29.2x
PBR	37.9x	47.8x	42.6x	60.5x	51.2x	45.4x	32.5x	20.7x
PEG	-	2.78x	84.93x	-45.98x	1.5x	2x	3.85x	2.4x
Capitalization / Revenue	6.57x	6.18x	6.95x	8.86x	9.11x	9.58x	8.74x	8.09x
EV / Revenue	6.39x	6.06x	6.82x	8.73x	9.03x	9.44x	8.53x	7.85x
EV / EBITDA	19.4x	18.3x	20.8x	25.3x	26x	26.7x	25x	22.6x
EV / EBIT	21.5x	20x	22.9x	27.7x	28.2x	28.9x	27.1x	24.1x
EV / FCF	25.1x	21.4x	26.2x	31.4x	38x	31.2x	29.5x	26.4x
FCF Yield	3.98%	4.66%	3.81%	3.19%	2.63%	3.21%	3.39%	3.79%
Dividend per Share ²	0.85	0.9	0.94	0.98	1.02	1.07	1.114	1.162
Rate of return	0.58%	0.59%	0.55%	0.43%	0.4%	0.34%	0.36%	0.37%
EPS ²	5.61	6.11	6.13	6.08	7.46	8.8	9.549	10.73
Distribution rate	15.2%	14.7%	15.3%	16.1%	13.7%	12.2%	11.7%	10.8%
Net sales ¹	365,817	394,328	383,285	391,035	416,161	477,373	523,333	565,123
EBITDA ¹	120,233	130,541	125,820	134,661	144,495	168,902	178,539	196,580
EBIT ¹	108,949	119,437	114,301	123,216	133,050	155,762	164,982	184,062
Net income ¹	94,680	99,803	96,995	93,736	112,010	129,585	137,767	153,272
Net Debt ¹	-65,797	-49,040	-51,011	-50,021	-33,763	-67,602	-106,513	-138,985
Reference price ²	145.37	151.76	170.43	227.79	255.46	313.33	313.33	313.33
Nbr of stocks (in thousands)	16,530,166	16,070,752	15,634,232	15,204,137	14,840,390	14,594,180	-	-
Announcement Date	28/10/21	27/10/22	2/11/23	31/10/24	30/10/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLE INC.	35.61x	9.44x	26.67x	0.34%	4,573B
XIAOMI CORPORATION	24.78x	1.02x	12.77x	-.--%	88.77B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	20.15x	0.76x	14.17x	2.61%	9.73B
WINGTECH TECHNOLOGY CO.,LTD	7.13x	1.38x	2.5x	0.96%	3.05B
Average	21.92x	3.15x	14.03x	0.98%	1,169B
Weighted average by Cap.	35.35x	9.25x	26.37x	0.34%